[CYBERE] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -6.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 301,052 312,380 315,736 309,095 301,163 287,573 273,385 6.65%
PBT 95,666 110,824 117,999 119,395 126,783 119,844 112,289 -10.15%
Tax -8,470 -12,775 -15,856 -15,480 -15,533 -14,464 -14,907 -31.47%
NP 87,196 98,049 102,143 103,915 111,250 105,380 97,382 -7.11%
-
NP to SH 87,196 98,049 102,143 103,915 111,250 105,380 97,382 -7.11%
-
Tax Rate 8.85% 11.53% 13.44% 12.97% 12.25% 12.07% 13.28% -
Total Cost 213,856 214,331 213,593 205,180 189,913 182,193 176,003 13.90%
-
Net Worth 497,810 496,958 378,812 349,133 246,730 30,018 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 20,366 20,366 20,366 20,366 - - - -
Div Payout % 23.36% 20.77% 19.94% 19.60% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 497,810 496,958 378,812 349,133 246,730 30,018 0 -
NOSH 385,900 376,483 298,277 290,944 203,909 33,353 500 8417.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 28.96% 31.39% 32.35% 33.62% 36.94% 36.64% 35.62% -
ROE 17.52% 19.73% 26.96% 29.76% 45.09% 351.05% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.01 82.97 105.85 106.24 147.69 862.19 54,673.28 -98.74%
EPS 22.60 26.04 34.24 35.72 54.56 315.95 19,475.08 -98.90%
DPS 5.28 5.41 6.83 7.00 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.27 1.20 1.21 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 290,944
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 179.30 186.05 188.04 184.09 179.37 171.27 162.82 6.65%
EPS 51.93 58.40 60.83 61.89 66.26 62.76 58.00 -7.12%
DPS 12.13 12.13 12.13 12.13 0.00 0.00 0.00 -
NAPS 2.9648 2.9598 2.2561 2.0794 1.4695 0.1788 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 1.96 1.92 2.07 3.33 3.70 0.00 0.00 -
P/RPS 2.51 2.31 1.96 3.13 2.51 0.00 0.00 -
P/EPS 8.67 7.37 6.04 9.32 6.78 0.00 0.00 -
EY 11.53 13.56 16.54 10.73 14.75 0.00 0.00 -
DY 2.69 2.82 3.30 2.10 0.00 0.00 0.00 -
P/NAPS 1.52 1.45 1.63 2.77 3.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 23/02/11 - - - - -
Price 1.53 2.12 1.86 0.00 0.00 0.00 0.00 -
P/RPS 1.96 2.56 1.76 0.00 0.00 0.00 0.00 -
P/EPS 6.77 8.14 5.43 0.00 0.00 0.00 0.00 -
EY 14.77 12.28 18.41 0.00 0.00 0.00 0.00 -
DY 3.45 2.55 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.61 1.46 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment